| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 133.00K | 213.00K | 210.00K | 201.00K | 312.00K | |
| Cash Equivalents | | | 1.00K | 0.00 | 1.00K | 3.00K | 4.00K | |
| Receivables | | | 4.47M | 6.36M | 6.45M | 9.73M | 10.19M | |
| Other Current Assets | | | -1.00K | 1.00K | N/A | N/A | 1.00K | |
| Total Current Assets | | | 4.60M | 6.57M | 6.66M | 9.94M | 10.51M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 205.00K | 61.00K | 252.00K | 222.00K | 174.00K | |
| Investments And Advances | | | 166.00K | 231.00K | 157.00K | 186.00K | 172.00K | |
| Goodwill | | | 0.00 | 11.00K | 60.00K | 112.00K | 627.00K | |
| Intangibles | | | 2.08M | 2.30M | 2.17M | 2.15M | 2.37M | |
| Other Non-Current Assets | | | N/A | -1.00K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.45M | 2.60M | 2.64M | 2.67M | 3.34M | |
| |
| TOTAL ASSETS | | | 7.05M | 9.17M | 9.30M | 12.61M | 13.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 6.00K | 6.00K | 185.00K | 389.00K | 496.00K | |
| Accrued Expenses | | | 40.00K | 40.00K | 10.00K | 2.00K | 14.00K | |
| Accounts Payable | | | 5.13M | 6.17M | 7.04M | 8.02M | 7.87M | |
| Other Current Liabilities | | | 2.97M | 4.50M | 2.75M | 4.13M | 4.03M | |
| Total Current Liabilities | | | 8.14M | 10.71M | 9.98M | 12.54M | 12.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.79M | 1.99M | 1.76M | 1.77M | 1.30M | |
| Other Non-Current Liabilities | | | 424.00K | 486.00K | 445.00K | 365.00K | 295.00K | |
| Total Non-Current Liabilities | | | 3.22M | 2.48M | 2.21M | 2.13M | 1.59M | |
| |
| TOTAL LIABILITIES | | | 11.36M | 13.19M | 12.19M | 14.68M | 14.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.07M | -7.74M | -9.04M | -9.32M | -8.78M | |
| Additional Paid In Capital | | | 467.00K | 2.54M | 4.98M | 6.31M | 7.69M | |
| Common Shares | | | 1.35M | 1.24M | 1.23M | 1.00M | 1.00M | |
| Other Shareholders' Equity | | | -61.00K | -60.00K | -59.00K | -60.00K | -61.00K | |
| Shares Outstanding | | | 13.48M | 12.39M | 12.29M | 10.03M | 10.04M | |
| Tangible Book Value per Share | | | -0.47 | -0.51 | -0.42 | -0.43 | -0.31 | |
| Total Shareholders' Equity | | | -4.31M | -4.01M | -2.88M | -2.07M | -142.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.05M | 9.17M | 9.30M | 12.61M | 13.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.65 | -0.50 | -0.67 | -1.04 | -12.65 | |
| Current Ratio | | | 0.57 | 0.61 | 0.67 | 0.79 | 0.85 | |
| Return On Assets (ROA) | | | -19.49% | -10.86% | -16.70% | -14.52% | -10.58% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |